[KUB] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[KUB] KUB MALAYSIA BHD
Announcement Date
10-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -7.97%
YoY- 194.76%
Quarter Report
Latest QR
Upcoming QR
KUB's Result
KUB's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 355,375 172,080 801,495 561,968 359,482 166,783 625,281 -31.41%
PBT -11,865 -4,743 -8,825 41,488 41,171 24,018 -20,139 -29.74%
Tax -3,220 -1,319 -9,562 -7,023 -3,720 -1,181 -9,476 -51.33%
NP -15,085 -6,062 -18,387 34,465 37,451 22,837 -29,615 -36.24%
-
NP to SH -13,809 -6,062 -18,387 34,465 37,451 22,837 -29,615 -39.89%
-
Tax Rate - - - 16.93% 9.04% 4.92% - -
Total Cost 370,460 178,142 819,882 527,503 322,031 143,946 654,896 -31.62%
-
Net Worth 410,439 398,815 392,531 415,426 410,491 373,054 348,110 11.61%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 410,439 398,815 392,531 415,426 410,491 373,054 348,110 11.61%
NOSH 533,038 531,754 516,488 512,872 506,779 504,128 504,507 3.73%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -4.24% -3.52% -2.29% 6.13% 10.42% 13.69% -4.74% -
ROE -3.36% -1.52% -4.68% 8.30% 9.12% 6.12% -8.51% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 66.67 32.36 155.18 109.57 70.93 33.08 123.94 -33.88%
EPS -2.83 -1.14 -3.56 6.72 7.39 4.53 -5.87 -38.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.75 0.76 0.81 0.81 0.74 0.69 7.59%
Adjusted Per Share Value based on latest NOSH - 514,827
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 63.81 30.90 143.92 100.91 64.55 29.95 112.28 -31.41%
EPS -2.48 -1.09 -3.30 6.19 6.72 4.10 -5.32 -39.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.737 0.7161 0.7048 0.7459 0.7371 0.6699 0.6251 11.61%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.46 0.62 0.73 0.61 0.68 0.62 0.60 -
P/RPS 0.69 1.92 0.47 0.56 0.96 1.87 0.48 27.39%
P/EPS -17.76 -54.39 -20.51 9.08 9.20 13.69 -10.22 44.59%
EY -5.63 -1.84 -4.88 11.02 10.87 7.31 -9.78 -30.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.83 0.96 0.75 0.84 0.84 0.87 -21.95%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 19/08/05 19/05/05 28/02/05 10/11/04 01/09/04 28/05/04 19/02/04 -
Price 0.50 0.46 0.55 0.55 0.67 0.68 0.76 -
P/RPS 0.75 1.42 0.35 0.50 0.94 2.06 0.61 14.78%
P/EPS -19.30 -40.35 -15.45 8.18 9.07 15.01 -12.95 30.50%
EY -5.18 -2.48 -6.47 12.22 11.03 6.66 -7.72 -23.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.61 0.72 0.68 0.83 0.92 1.10 -29.60%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment